MIXI, Inc. (FRA:MXN)

MIXI, Inc. Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	153,455	154,847	146,868	146,867	118,099	119,319
Revenue Growth (YoY)	1.14%	5.43%	0.00%	24.36%	-1.02%	6.37%
Cost of Revenue	48,137	48,803	44,238	41,746	29,519	26,009
Gross Profit	105,318	106,044	102,630	105,121	88,580	93,310
Selling, General & Admin	80,251	79,443	83,452	80,301	72,510	70,381
Operating Expenses	80,041	79,368	83,452	80,301	72,510	70,381
Operating Income	25,277	26,676	19,178	24,820	16,070	22,929
Interest Expense	-166	-111	-57	-59	-61	-26
Interest & Investment Income	206	106	18	10	1,166	7
Earnings From Equity Investments	-392	148	-3,045	-6,604	-341	-
Currency Exchange Gain (Loss)	330	3	478	-69	80	30
Other Non Operating Income (Expenses)	-336	-284	-903	151	112	79
EBT Excluding Unusual Items	24,919	26,538	15,669	18,249	17,026	23,019
Gain (Loss) on Sale of Investments	308	92	-2,647	-876	21	379
Gain (Loss) on Sale of Assets	-29	184	3	-72	-67	-44
Asset Writedown	-396	-396	-269	-508	-753	-29
Other Unusual Items	19	14	-126	-5,540	-192	-124
Pretax Income	24,821	26,432	12,630	11,253	16,035	23,201
Income Tax Expense	7,606	8,788	5,689	5,348	5,852	7,509
Earnings From Continuing Operations	17,215	17,644	6,941	5,905	10,183	15,692
Minority Interest in Earnings	61	-43	141	-744	79	-
Net Income	17,276	17,601	7,082	5,161	10,262	15,692
Net Income to Common	17,276	17,601	7,082	5,161	10,262	15,692
Net Income Growth	71.75%	148.53%	37.22%	-49.71%	-34.60%	46.33%
Shares Outstanding (Basic)	68	69	71	73	73	75
Shares Outstanding (Diluted)	68	70	72	74	74	76
Shares Change (YoY)	-3.43%	-2.96%	-2.44%	-1.11%	-2.36%	0.44%
EPS (Basic)	255.37	255.42	99.70	70.86	139.84	208.23
EPS (Diluted)	252.48	252.43	98.56	70.08	137.78	205.72
EPS Growth	77.83%	156.12%	40.64%	-49.14%	-33.02%	45.68%
Free Cash Flow	7,291	20,993	6,188	13,788	-208	30,562
Free Cash Flow Per Share	106.55	301.06	86.11	187.19	-2.79	400.64
Dividend Per Share	65.000	120.000	110.000	110.000	110.000	110.000
Dividend Growth	-40.91%	9.09%	-	-	-	-
Gross Margin	68.63%	68.48%	69.88%	71.58%	75.00%	78.20%
Operating Margin	16.47%	17.23%	13.06%	16.90%	13.61%	19.22%
Profit Margin	11.26%	11.37%	4.82%	3.51%	8.69%	13.15%
Free Cash Flow Margin	4.75%	13.56%	4.21%	9.39%	-0.18%	25.61%
EBITDA	30,780	32,164	23,496	29,481	20,334	27,116
EBITDA Margin	20.06%	20.77%	16.00%	20.07%	17.22%	22.73%
D&A For EBITDA	5,503	5,488	4,318	4,661	4,264	4,187
EBIT	25,277	26,676	19,178	24,820	16,070	22,929
EBIT Margin	16.47%	17.23%	13.06%	16.90%	13.61%	19.22%
Effective Tax Rate	30.64%	33.25%	45.04%	47.52%	36.49%	32.37%
Advertising Expenses	-	17,728	20,571	16,726	17,299	16,033

Source: S&P Global Market Intelligence. Standard template. Financial Sources.